Financials Bank of Qingdao Co., Ltd. Shenzhen S.E.

Equities

002948

CNE100003K38

Banks

End-of-day quote Shenzhen S.E. 03:30:00 28/06/2024 am IST 5-day change 1st Jan Change
3.37 CNY +3.37% Intraday chart for Bank of Qingdao Co., Ltd. +3.06% +10.49%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 25,921 22,883 19,457 18,173 14,776 16,861 - -
Enterprise Value (EV) 1 25,921 22,883 19,457 18,173 14,776 16,861 16,861 16,861
P/E ratio 15.6 x 10.6 x - - - - - -
Yield - - - - - - - -
Capitalization / Revenue - 2.17 x 1.75 x 1.56 x 1.18 x 1.28 x 1.21 x 1.13 x
EV / Revenue - 2.17 x 1.75 x 1.56 x 1.18 x 1.28 x 1.21 x 1.13 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 45,09,690 45,09,690 45,09,690 58,20,355 58,20,355 58,20,355 - -
Reference price 2 6.100 4.450 4.690 3.130 1.920 2.330 2.330 2.330
Announcement Date 20/03/20 30/03/21 12/01/22 31/03/23 30/01/24 - - -
1HKD in Million2
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 10,541 11,136 11,644 12,472 13,170 13,977 14,922
EBITDA - - - - - - - -
EBIT 1 - 2,720 3,223 3,128 3,924 8,582 9,176 9,868
Operating Margin - 25.81% 28.94% 26.86% 31.46% 65.16% 65.65% 66.13%
Earnings before Tax (EBT) 1 - - 3,225 3,136 3,933 4,386 4,804 5,301
Net income 1 2,285 2,394 2,923 3,083 3,549 3,893 4,263 4,702
Net margin - 22.71% 26.25% 26.48% 28.45% 29.56% 30.5% 31.51%
EPS 0.3900 0.4200 - - - - - -
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 20/03/20 30/03/21 12/01/22 31/03/23 30/01/24 - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) - 8.56% 9.29% 8.95% 10.7% 9.42% 9.47% 9.49%
ROA (Net income/ Total Assets) - 0.57% 0.6% - 0.62% 0.63% 0.62% 0.6%
Assets 1 - 4,17,086 4,91,039 - 5,68,777 6,17,907 6,87,650 7,83,732
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20/03/20 30/03/21 12/01/22 31/03/23 30/01/24 - - -
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2.168 CNY
Average target price
2.309 CNY
Spread / Average Target
+6.48%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. 3866 Stock
  4. 002948 Stock
  5. Financials Bank of Qingdao Co., Ltd.